As of 2025-05-15, the Intrinsic Value of MTY Food Group Inc (MTY.TO) is 59.72 CAD. This MTY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.40 CAD, the upside of MTY Food Group Inc is 31.50%.
The range of the Intrinsic Value is 28.60 - 139.69 CAD
Based on its market price of 45.40 CAD and our intrinsic valuation, MTY Food Group Inc (MTY.TO) is undervalued by 31.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.60 - 139.69 | 59.72 | 31.5% |
| DCF (Growth 10y) | 46.26 - 170.86 | 81.43 | 79.4% |
| DCF (EBITDA 5y) | 8.28 - 20.35 | 13.85 | -69.5% |
| DCF (EBITDA 10y) | 26.01 - 45.17 | 34.74 | -23.5% |
| Fair Value | 9.34 - 9.34 | 9.34 | -79.43% |
| P/E | 4.64 - 17.43 | 10.66 | -76.5% |
| EV/EBITDA | (4.10) - 56.76 | 24.98 | -45.0% |
| EPV | 74.97 - 123.09 | 99.03 | 118.1% |
| DDM - Stable | 2.21 - 5.90 | 4.06 | -91.1% |
| DDM - Multi | 20.05 - 33.43 | 24.50 | -46.0% |
| Market Cap (mil) | 1,046.02 |
| Beta | 1.07 |
| Outstanding shares (mil) | 23.04 |
| Enterprise Value (mil) | 2,196.86 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.75% |
| Cost of Debt | 4.45% |
| WACC | 6.74% |